Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Aluminium & Aluminium Products

Rating :
57/99

BSE: 532234 | NSE: NATIONALUM

78.35
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 76.70
  • 78.70
  • 76.70
  • 76.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5995127
  •  4671.15
  •  132.70
  •  66.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,390.01
  • 5.55
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,704.61
  • 8.30%
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 1.91%
  • 17.59%
  • FII
  • DII
  • Others
  • 15.05%
  • 12.45%
  • 1.72%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 8.32
  • 18.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.43
  • 26.49
  • 56.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.41
  • 17.07
  • 177.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.97
  • 9.17
  • 11.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.09
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.58
  • 4.67
  • 4.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
3,489.57
3,592.18
-2.86%
3,783.32
2,474.55
52.89%
4,340.82
2,821.48
53.85%
3,773.26
2,378.79
58.62%
Expenses
3,155.20
2,464.91
28.00%
2,914.65
1,893.77
53.91%
2,722.23
1,877.47
44.99%
2,582.74
1,944.92
32.79%
EBITDA
334.37
1,127.27
-70.34%
868.67
580.78
49.57%
1,618.59
944.01
71.46%
1,190.52
433.87
174.40%
EBIDTM
9.58%
31.38%
22.96%
23.47%
37.29%
33.46%
31.55%
18.24%
Other Income
69.26
42.41
63.31%
62.90
31.74
98.17%
151.28
52.99
185.49%
71.99
36.16
99.09%
Interest
4.10
1.82
125.27%
3.87
1.77
118.64%
17.62
1.71
930.41%
1.91
1.74
9.77%
Depreciation
153.65
151.79
1.23%
149.65
149.14
0.34%
384.19
157.07
144.60%
151.47
169.66
-10.72%
PBT
245.88
1,016.07
-75.80%
778.05
461.61
68.55%
1,368.06
838.22
63.21%
1,109.13
298.63
271.41%
Tax
75.76
268.37
-71.77%
199.41
113.88
75.11%
342.38
-97.42
-
278.27
58.82
373.09%
PAT
170.12
747.70
-77.25%
578.64
347.73
66.40%
1,025.68
935.64
9.62%
830.86
239.81
246.47%
PATM
4.88%
20.81%
15.29%
14.05%
23.63%
33.16%
22.02%
10.08%
EPS
0.68
4.07
-83.29%
3.04
1.89
60.85%
5.58
5.09
9.63%
4.52
1.28
253.12%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
15,386.97
14,180.81
8,955.79
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
36.57%
58.34%
5.71%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
2,659.31
1,854.30
1,309.67
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
12,727.66
12,326.51
7,646.12
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
82.72%
86.92%
85.38%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
11,374.82
9,666.04
7,437.50
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
3,048.00
2,256.87
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
21.49%
25.20%
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
2,355.80
1,930.24
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
16.61%
21.55%
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
1,243.72
848.27
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
8.77%
9.47%
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
651.43
687.58
706.10
660.20
644.80
417.14
337.98
324.47
% Of Sales
-
4.59%
7.68%
8.33%
5.74%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
324.80
307.38
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
2.29%
3.43%
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
187.99
97.49
253.70
275.69
254.90
392.82
309.91
95.24
% Of Sales
-
1.33%
1.09%
2.99%
2.40%
2.68%
5.21%
4.55%
1.29%
EBITDA
4,012.15
4,514.77
1,518.29
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
26.07%
31.84%
16.95%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
355.43
299.81
411.13
273.93
331.54
302.64
408.27
605.13
673.07
Interest
27.50
23.12
7.08
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
838.96
836.59
605.82
529.83
476.10
480.40
480.36
426.12
413.66
PBT
3,501.12
3,954.87
1,316.52
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
895.82
1,002.90
16.99
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
25.59%
25.36%
1.29%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
2,605.30
2,951.97
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
2,605.30
2,951.97
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.93%
20.82%
14.51%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
14.73%
127.16%
840.12%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
EPS
14.19
16.07
7.08
0.75
9.43
7.31
3.64
4.29
7.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
12,552.39
10,679.01
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
918.32
918.32
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
11,634.07
9,760.69
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,624.01
1,980.08
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
260.98
633.34
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
3,303.09
2,174.35
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
1,457.10
939.54
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
1,494.42
904.69
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
20.67
46.11
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
330.90
284.01
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
17,479.49
14,833.44
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,343.21
7,660.46
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
11,048.62
10,550.51
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
3,467.79
2,890.05
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
10,790.54
10,402.56
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
2,234.82
1,575.45
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
311.00
311.56
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
886.01
838.46
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
15.50
16.63
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
6,688.95
4,430.88
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
64.01
248.38
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,646.17
1,476.32
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
75.25
147.39
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
3,706.07
1,749.78
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
1,197.45
176.36
176.34
163.66
695.36
807.25
884.28
847.87
Short Term Loans & Adv.
987.13
632.65
508.93
409.35
553.71
656.88
640.05
291.66
Net Current Assets
3,385.86
2,256.53
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
17,479.49
14,833.44
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
3,958.35
2,199.40
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
3,954.87
1,316.52
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
692.93
557.22
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
66.06
423.18
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
4,713.86
2,296.92
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-755.51
-97.52
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,619.23
-1,403.70
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-1,157.48
-883.25
-1,244.58
-580.74
-802.52
-906.15
Net Investments
184.37
-229.37
-75.67
453.98
550.11
-250.32
Others
-1,646.12
-291.08
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-1,139.84
-600.65
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
199.28
195.05
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
213.52
18.47
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
412.80
213.52
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
68.34
58.14
53.53
56.20
54.34
52.80
51.20
49.66
ROA
18.27%
8.85%
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
25.41%
12.58%
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
34.15%
12.77%
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
1.31
0.88
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
2.87
5.86
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
40.18
64.66
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
235.88
238.63
47.66
50.05
43.33
43.61
35.00
29.18
Cash Conversion Cycle
-192.83
-168.11
23.16
-3.98
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
172.06
186.95
40.41
1152.23
1046.55
359.63
364.50
13.67

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.